Film Production, Distribution & Entertainment · Founded 1999 · www.inoxmovies.com · BSE 532706 · NSE INOX LEISURE · ISIN INE312H01016
No Notes Added Yet
Business
Inox Leisure Ltd. (prior to its merger with PVR Ltd.) was one of India's largest multiplex cinema chains. Its core business involved operating state-of-the-art multiplexes across India. The company's business model revolved around generating revenue primarily from ticket sales for movie screenings, followed by food and beverage (F&B) sales at its cinemas, and income from on-screen and off-screen advertising. It aimed to provide a premium movie-watching experience through modern infrastructure, diverse content, and enhanced F&B offerings.
Revenue Mix
The company's revenue streams primarily consisted of:
Ticket Sales: Revenue generated from selling tickets for movie screenings.
Food & Beverage (F&B) Sales: Income from the sale of snacks, beverages, and meals within the cinema premises.
Advertising Income: Revenue from on-screen advertisements before movies and during intervals, as well as off-screen promotions within the multiplex common areas.
Other Income: Includes convenience fees, gaming, and other ancillary services.
Industry
The Indian film exhibition industry is characterized by a mix of single-screen cinemas and a rapidly expanding multiplex segment. The multiplex industry, prior to the merger, was largely dominated by an oligopoly of a few large players, primarily PVR and Inox Leisure, alongside Miraj Cinemas, Cinepolis India, and Carnival Cinemas. Inox Leisure was consistently one of the top two national players, known for its strong presence in metros and Tier 2 cities. Post-merger with PVR, the combined entity (PVR INOX) has achieved a dominant leadership position, creating a near-monopoly in the multiplex segment across India.
MOAT
Inox Leisure possessed several competitive advantages:
Scale & Reach: A large and growing screen count across multiple cities, providing significant market penetration and bargaining power with distributors and real estate developers.
Brand Recognition: A well-established and trusted brand associated with quality cinema experience.
Prime Locations: Strategic presence in high-footfall malls and commercial centers.
Operational Efficiencies: Ability to achieve economies of scale in procurement, marketing, and technology due to its large network.
Premium Offerings: Investment in premium formats (e.g., INSIGNIA, P[XL], Onyx) to differentiate and cater to various customer segments.
Growth Drivers
Key factors that can drive growth for the combined PVR INOX entity (and were drivers for Inox Leisure previously):
Increasing Disposable Incomes & Urbanization: Leading to higher discretionary spending on entertainment.
Under-screened Market: India has one of the lowest screen densities globally, indicating significant scope for expansion.
Content Pipeline: Strong and diverse content from Bollywood, Hollywood, and regional film industries is crucial for footfalls.
Premiumization: Focus on enhanced customer experiences through luxury formats, superior F&B, and technological upgrades.
Advertising Growth: As viewership grows, so does the potential for advertising revenue.
Merger Synergies: The PVR INOX merger is expected to yield operational efficiencies, cost savings, and enhanced negotiating power.
Risks
Content Risk: Lack of compelling or consistent quality content can severely impact footfalls and revenue.
Competition from OTT Platforms: The rise of streaming services offers entertainment at home, potentially impacting cinema attendance.
Economic Slowdown: Cinema is a discretionary expense, highly susceptible to economic downturns and reduced consumer spending.
High Fixed Costs: Multiplexes entail high fixed costs (rent, maintenance, salaries) regardless of occupancy rates.
Regulatory & Taxation Risks: Changes in entertainment tax, local body taxes, or regulations around ticket pricing.
Health Crises: Pandemics (like COVID-19) can lead to cinema closures and significant operational disruptions.
Management & Ownership
Inox Leisure was promoted by the Inox Group, a diversified Indian conglomerate with interests in industrial gases, refrigerants, chemicals, and entertainment. The promoters, the Jain family, held a significant stake in Inox Leisure and brought a long-term vision and corporate governance principles. Post-merger, the promoters of Inox Leisure became significant shareholders in PVR INOX, alongside the existing PVR promoters, forming a new combined leadership structure.
Outlook
The outlook for the combined PVR INOX entity is shaped by its dominant market position and the evolving entertainment landscape. The bull case highlights the benefits of scale, operational synergies from the merger, India's growing entertainment market, and the unique communal experience that cinema offers. With a vast screen network, the combined entity is well-positioned to capitalize on new film releases and a diversifying audience base. However, the bear case considers persistent challenges from over-the-top (OTT) platforms, the cyclical nature of content quality, the inherent high fixed costs of operations, and the sensitivity of discretionary spending to economic conditions. The industry also remains susceptible to unforeseen disruptions, as seen during the pandemic. The future success hinges on effective content curation, continued investment in premium experiences, and adept navigation of technological shifts and consumer preferences.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Sep 2020 | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 0 | 15 | 90 | 22 | 47 | 296 | 318 | 582 | 374 | 516 |
| Other Income | 4 | 7 | 29 | 3 | 6 | 5 | 8 | 7 | 7 | 6 |
| Total Income | 5 | 22 | 119 | 26 | 53 | 301 | 325 | 589 | 381 | 522 |
| Total Expenditure | -40 | 25 | 104 | 51 | 32 | 165 | 219 | 372 | 289 | 345 |
| Operating Profit | 45 | -4 | 15 | -26 | 22 | 137 | 106 | 218 | 92 | 176 |
| Interest | 64 | 62 | 62 | 64 | 65 | 64 | 64 | 66 | 68 | 69 |
| Depreciation | 71 | 71 | 70 | 73 | 74 | 74 | 74 | 75 | 77 | 79 |
| Exceptional Income / Expenses | 0 | 0 | -4 | 0 | 0 | 0 | 0 | 0 | 0 | -24 |
| Profit Before Tax | -91 | -137 | -121 | -163 | -117 | -2 | -32 | 76 | -53 | 4 |
| Provision for Tax | -23 | -34 | -27 | -41 | -29 | -0 | -4 | 19 | -13 | 45 |
| Profit After Tax | -68 | -103 | -94 | -122 | -88 | -1 | -28 | 57 | -40 | -40 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | -68 | -103 | -94 | -122 | -88 | -1 | -28 | 57 | -40 | -40 |
| Adjusted Earnings Per Share | -6.6 | -9.1 | -8.3 | -10 | -7.2 | -0.1 | -2.3 | 4.7 | -3.3 | -3.3 |
| #(Fig in Cr.) | Mar 2011 | Mar 2012 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 370 | 645 | 1017 | 1161 | 1221 | 1348 | 1692 | 1897 | 106 | 684 | 1790 |
| Other Income | 6 | 8 | 8 | 8 | 9 | 14 | 15 | 17 | 264 | 167 | 28 |
| Total Income | 376 | 653 | 1025 | 1168 | 1230 | 1363 | 1707 | 1915 | 370 | 851 | 1817 |
| Total Expenditure | 340 | 572 | 894 | 972 | 1075 | 1141 | 1384 | 1301 | 278 | 612 | 1225 |
| Operating Profit | 36 | 81 | 131 | 197 | 155 | 222 | 323 | 614 | 92 | 239 | 592 |
| Interest | 16 | 24 | 39 | 24 | 25 | 29 | 24 | 221 | 251 | 258 | 267 |
| Depreciation | 23 | 37 | 76 | 79 | 85 | 87 | 95 | 264 | 283 | 294 | 305 |
| Exceptional Income / Expenses | 6 | -18 | -1 | -5 | 0 | -9 | -5 | 0 | -4 | 0 | -24 |
| Profit Before Tax | 3 | 1 | 16 | 88 | 45 | 98 | 199 | 129 | -446 | -313 | -5 |
| Provision for Tax | -0 | 3 | -4 | 7 | 14 | -17 | 66 | 114 | -109 | -74 | 47 |
| Profit After Tax | 3 | -2 | 20 | 81 | 31 | 115 | 133 | 15 | -338 | -239 | -51 |
| Adjustments | 2 | 6 | 0 | 0 | -0 | -0 | -0 | -0 | 0 | 0 | 0 |
| Profit After Adjustments | 5 | 4 | 20 | 81 | 31 | 115 | 133 | 15 | -338 | -239 | -51 |
| Adjusted Earnings Per Share | 0.8 | 0.7 | 2.1 | 8.4 | 3.2 | 11.9 | 13 | 1.5 | -30 | -19.6 | -4.2 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 545% | -26% | -11% | 0% |
| Operating Profit CAGR | 160% | -10% | 9% | 0% |
| PAT CAGR | 0% | NAN% | NAN% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 3% | 18% | 5% | 7% |
| ROE Average | -36% | -29% | -11% | -3% |
| ROCE Average | -7% | 2% | 8% | 8% |
| #(Fig in Cr.) | Mar 2011 | Mar 2012 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 |
|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 315 | 320 | 676 | 522 | 553 | 670 | 964 | 622 | 633 | 693 |
| Minority's Interest | 36 | 50 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 200 | 209 | 201 | 217 | 292 | 252 | 55 | 20 | 47 | 69 |
| Other Non-Current Liabilities | 25 | 23 | 35 | 39 | 48 | 8 | 38 | 2507 | 2456 | 2470 |
| Total Current Liabilities | 198 | 137 | 210 | 217 | 204 | 274 | 369 | 489 | 364 | 390 |
| Total Liabilities | 774 | 739 | 1122 | 996 | 1096 | 1204 | 1426 | 3638 | 3500 | 3622 |
| Fixed Assets | 516 | 513 | 782 | 648 | 703 | 772 | 922 | 3143 | 3081 | 3084 |
| Other Non-Current Assets | 186 | 160 | 237 | 230 | 288 | 289 | 352 | 321 | 277 | 247 |
| Total Current Assets | 72 | 65 | 102 | 117 | 105 | 143 | 151 | 174 | 142 | 291 |
| Total Assets | 774 | 739 | 1122 | 996 | 1096 | 1204 | 1426 | 3638 | 3500 | 3622 |
| #(Fig in Cr.) | Mar 2011 | Mar 2012 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 |
|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 33 | 19 | 15 | 10 | 23 | 10 | 13 | 12 | 40 | 8 |
| Cash Flow from Operating Activities | -18 | 131 | 45 | 169 | 108 | 211 | 280 | 474 | -131 | 77 |
| Cash Flow from Investing Activities | 3 | -41 | -3 | -157 | -145 | -154 | -236 | -213 | -122 | -178 |
| Cash Flow from Financing Activities | 1 | -101 | -50 | 1 | 24 | -54 | -46 | -233 | 220 | 117 |
| Net Cash Inflow / Outflow | -14 | -11 | -8 | 13 | -13 | 3 | -2 | 28 | -32 | 16 |
| Closing Cash & Cash Equivalent | 19 | 8 | 10 | 23 | 10 | 13 | 12 | 40 | 8 | 23 |
| # | Mar 2011 | Mar 2012 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 |
|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 0.81 | 0.68 | 2.08 | 8.43 | 3.18 | 11.92 | 13.01 | 1.46 | -30.02 | -19.59 |
| CEPS(Rs) | 4.2 | 5.81 | 9.94 | 16.65 | 12.06 | 20.94 | 22.32 | 27.2 | -4.84 | 4.45 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 |
| Book NAV/Share(Rs) | 50.98 | 51.8 | 73.52 | 57.71 | 60.85 | 72.84 | 96.92 | 63.63 | 56.2 | 56.52 |
| Core EBITDA Margin(%) | 8.32 | 11.28 | 12.07 | 16.29 | 11.97 | 15.38 | 18.22 | 31.46 | -162.6 | 10.48 |
| EBIT Margin(%) | 5.17 | 3.94 | 5.37 | 9.73 | 5.73 | 9.39 | 13.16 | 18.44 | -184.32 | -8.09 |
| Pre Tax Margin(%) | 0.79 | 0.17 | 1.57 | 7.62 | 3.66 | 7.24 | 11.77 | 6.78 | -421.36 | -45.81 |
| PAT Margin (%) | 0.83 | -0.23 | 1.97 | 6.98 | 2.51 | 8.5 | 7.89 | 0.79 | -318.75 | -35.01 |
| Cash Profit Margin (%) | 7.03 | 5.58 | 9.43 | 13.8 | 9.5 | 14.93 | 13.53 | 14.71 | -51.4 | 7.96 |
| ROA(%) | 0.4 | -0.2 | 2.15 | 7.66 | 2.93 | 9.97 | 10.15 | 0.59 | -9.46 | -6.72 |
| ROE(%) | 0.97 | -0.48 | 3.89 | 12.82 | 5.37 | 17.83 | 15.75 | 1.82 | -52.54 | -36.2 |
| ROCE(%) | 3.1 | 4.29 | 7.37 | 13.23 | 8.43 | 13.82 | 21.89 | 37.75 | -25.74 | -7.29 |
| Receivable days | 18.54 | 11 | 14.78 | 17.91 | 14.68 | 16.59 | 17.7 | 14.52 | 115.52 | 8.9 |
| Inventory Days | 3.35 | 2.14 | 2.11 | 2.27 | 2.39 | 2.5 | 2.33 | 2.48 | 41.31 | 6.58 |
| Payable days | 698.65 | 477.68 | 487.46 | 419.33 | 433.58 | 494.85 | 442.59 | 423.06 | 5688.63 | 1076.42 |
| PER(x) | 55.11 | 74.78 | 81.69 | 22.75 | 89.98 | 22.18 | 25.27 | 179.4 | 0 | 0 |
| Price/Book(x) | 0.87 | 0.99 | 2.31 | 3.32 | 4.71 | 3.63 | 3.39 | 4.12 | 5.06 | 9.39 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.38 | 0 | 0 |
| EV/Net Sales(x) | 1.46 | 0.85 | 1.83 | 1.8 | 2.51 | 2.09 | 2.05 | 1.48 | 30.48 | 9.52 |
| EV/Core EBITDA(x) | 14.87 | 6.79 | 14.23 | 10.58 | 19.71 | 12.71 | 10.73 | 4.57 | 35.08 | 27.31 |
| Net Sales Growth(%) | 0 | 74.14 | 57.68 | 14.14 | 5.18 | 10.44 | 25.52 | 12.13 | -94.42 | 545.64 |
| EBIT Growth(%) | 0 | 32.64 | 115.16 | 106.75 | -38.07 | 81 | 76.05 | 57.03 | -155.82 | 71.67 |
| PAT Growth(%) | 0 | -149.23 | 1425.8 | 304.44 | -62.22 | 274.42 | 16.45 | -88.76 | -2350.19 | 29.09 |
| EPS Growth(%) | 0 | -15.55 | 204.29 | 305.68 | -62.22 | 274.43 | 9.14 | -88.76 | -2153.48 | 34.72 |
| Debt/Equity(x) | 0.96 | 0.76 | 0.34 | 0.48 | 0.54 | 0.42 | 0.11 | 0.24 | 0.17 | 0.13 |
| Current Ratio(x) | 0.36 | 0.48 | 0.49 | 0.54 | 0.52 | 0.52 | 0.41 | 0.36 | 0.39 | 0.74 |
| Quick Ratio(x) | 0.35 | 0.45 | 0.45 | 0.51 | 0.47 | 0.49 | 0.38 | 0.33 | 0.36 | 0.71 |
| Interest Cover(x) | 1.18 | 1.05 | 1.41 | 4.61 | 2.77 | 4.38 | 9.41 | 1.58 | -0.78 | -0.21 |
| Total Debt/Mcap(x) | 1.1 | 0.77 | 0.15 | 0.14 | 0.11 | 0.11 | 0.03 | 0.06 | 0.03 | 0.01 |
| # | Sep 2020 | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 51.89 | 47.38 | 47.38 | 43.63 | 43.63 | 43.63 | 44.04 | 44.04 | 44.04 | 44.04 |
| FII | 10.86 | 12.28 | 15.9 | 16.44 | 16.46 | 16.86 | 15.25 | 16.19 | 18.77 | 18.61 |
| DII | 21.17 | 22.46 | 21.85 | 25.55 | 25.05 | 25.58 | 26.01 | 27.06 | 25.84 | 26.45 |
| Public | 16.08 | 17.88 | 14.87 | 14.38 | 14.86 | 13.94 | 14.71 | 12.72 | 11.36 | 10.91 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Sep 2020 | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 5.34 | 5.34 | 5.34 | 5.34 | 5.34 | 5.34 | 5.39 | 5.39 | 5.39 | 5.39 |
| FII | 1.12 | 1.38 | 1.79 | 2.01 | 2.01 | 2.06 | 1.87 | 1.98 | 2.3 | 2.28 |
| DII | 2.18 | 2.53 | 2.46 | 3.13 | 3.06 | 3.13 | 3.18 | 3.31 | 3.16 | 3.24 |
| Public | 1.65 | 2.01 | 1.68 | 1.76 | 1.82 | 1.71 | 1.8 | 1.56 | 1.39 | 1.33 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 10.29 | 11.27 | 11.27 | 12.23 | 12.23 | 12.23 | 12.23 | 12.23 | 12.23 | 12.23 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +545% | -26% | -11% | — |
| Operating Profit CAGR | +160% | -10% | +9% | — |
| PAT CAGR | — | 0% | 0% | — |
| Share Price CAGR | +3% | +18% | +5% | +7% |
| ROE Average | -36% | -29% | -11% | -3% |
| ROCE Average | -7% | +2% | +8% | +8% |
| # | Sep 2020 | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 51.89 | 47.38 | 47.38 | 43.63 | 43.63 | 43.63 | 44.04 | 44.04 | 44.04 | 44.04 |
| FII | 10.86 | 12.28 | 15.9 | 16.44 | 16.46 | 16.86 | 15.25 | 16.19 | 18.77 | 18.61 |
| DII | 21.17 | 22.46 | 21.85 | 25.55 | 25.05 | 25.58 | 26.01 | 27.06 | 25.84 | 26.45 |
| Public | 16.08 | 17.88 | 14.87 | 14.38 | 14.86 | 13.94 | 14.71 | 12.72 | 11.36 | 10.91 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Sep 2020 | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 5.34 | 5.34 | 5.34 | 5.34 | 5.34 | 5.34 | 5.39 | 5.39 | 5.39 | 5.39 |
| FII | 1.12 | 1.38 | 1.79 | 2.01 | 2.01 | 2.06 | 1.87 | 1.98 | 2.3 | 2.28 |
| DII | 2.18 | 2.53 | 2.46 | 3.13 | 3.06 | 3.13 | 3.18 | 3.31 | 3.16 | 3.24 |
| Public | 1.65 | 2.01 | 1.68 | 1.76 | 1.82 | 1.71 | 1.8 | 1.56 | 1.39 | 1.33 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 10.29 | 11.27 | 11.27 | 12.23 | 12.23 | 12.23 | 12.23 | 12.23 | 12.23 | 12.23 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
Your relationship manager will connect with you shortly.